Exhibit
Number
|
Description
|
|
Unaudited pro forma consolidated income statement for the year ended December 31, 2015
|
ATLANTICA YIELD PLC
|
|||
/s/ Santiago Seage
|
|||
Name:
|
Santiago Seage
|
||
Title:
|
Chief Executive Officer
|
||
Date: February 27, 2017
|
· |
Skikda (34.2% stake) and Honaine (25.5% stake), acquired on February 3, 2015, each operating a desalination plant, with 3.5 M/ft3 day and 7 M/ft3 day capacity, respectively.
|
· |
Helioenergy 1 & 2, acquired on February 23, 2015 (29.6%) and on May 25, 2015 (70.4%), each operating a 50 MW solar plant.
|
· |
Helios 1 & 2, acquired on May 13, 2015, each operating a 50 MW solar plant; and
|
· |
Solnova 1, 3 & 4, acquired on May 14, 2015, each operating a 50 MW solar plant.
|
· |
The audited consolidated financial statements as of and for the year ended December 31, 2015 included in the Annual Report on Form 20-F of Atlantica Yield for the fiscal year ended December 31, 2015 prepared in accordance with IFRS as issued by the IASB, as filed with the SEC on March 1, 2016.
|
· |
The Solaben 1/6 Pro Formas filed with the SEC on March 15, 2016.
|
Atlantica
Yield
Historical
year end
ended
December
31, 2015
|
Solaben 1
(a)
|
Solaben 6
(a)
|
Pro Forma
adjustments
(a)
|
Abengoa
Yield Pro
Forma with
Fourth
Dropdown
(a)
|
Second and
Third
Dropdown
assets
(b)
|
Atlantica Yield
Pro Forma
Consolidated
financial
information
|
||||||||||||||||||||||
Revenue
|
790.9
|
25.8
|
25.8
|
842.5
|
90.6
|
933.1
|
||||||||||||||||||||||
Other operating income
|
68.9
|
0.0
|
0.0
|
68.9
|
0.7
|
69.6
|
||||||||||||||||||||||
Raw materials and consumables used
|
(23.2
|
)
|
(0.2
|
)
|
(0.2
|
)
|
(23.6
|
)
|
(1.4
|
)
|
(25.0
|
)
|
||||||||||||||||
Employee benefit expenses
|
(5.9
|
)
|
0.0
|
0.0
|
(5.9
|
)
|
(0.1
|
)
|
(6.0
|
)
|
||||||||||||||||||
Depreciation, Amortization and impairment charges.
|
(261.3
|
)
|
(6.3
|
)
|
(6.2
|
)
|
(273.8
|
)
|
(22.4
|
)
|
(296.2
|
)
|
||||||||||||||||
Other operating expenses
|
(224.8
|
)
|
(7.3
|
)
|
(7.3
|
)
|
(239.4
|
)
|
(17.1
|
)
|
(256.5
|
)
|
||||||||||||||||
Operating Profit
|
344.6
|
12.0
|
12.1
|
0.0
|
368.7
|
50.1
|
418.8
|
|||||||||||||||||||||
Finance income
|
3.4
|
0.0
|
0.0
|
3.4
|
0.0
|
3.4
|
||||||||||||||||||||||
Finance expenses
|
(333.9
|
)
|
(14.6
|
)
|
(14.5
|
)
|
(6.4
|
)
|
(369.4
|
)
|
(30.9
|
)
|
(400.4
|
)
|
||||||||||||||
Net exchange differences
|
3.8
|
0.0
|
0.0
|
3.8
|
0.0
|
3.8
|
||||||||||||||||||||||
Other net finance income/expenses
|
(200.1
|
)
|
0.0
|
0.0
|
(200.1
|
)
|
0.0
|
(200.1
|
)
|
|||||||||||||||||||
Finance expense, net
|
(526.8
|
)
|
(14.6
|
)
|
(14.5
|
)
|
(6.4
|
)
|
(562.3
|
)
|
(30.9
|
)
|
(593.3
|
)
|
||||||||||||||
Share of Profit/(Loss) of Associates
|
7.8
|
0.0
|
0.0
|
7.8
|
(0.4
|
)
|
7.4
|
|||||||||||||||||||||
Profit (Loss) before Income Tax
|
(174.4
|
)
|
(2.6
|
)
|
(2.4
|
)
|
(6.4
|
)
|
(185.8
|
)
|
18.8
|
(167.1
|
)
|
|||||||||||||||
Income tax (expense)/ benefit
|
(23.8
|
)
|
0.7
|
0.6
|
(22.5
|
)
|
(9.2
|
)
|
(31.7
|
)
|
||||||||||||||||||
Profit (Loss) for the year from continuing operations
|
(198.2
|
)
|
(1.9
|
)
|
(1.8
|
)
|
(6.4
|
)
|
(208.4
|
)
|
9.6
|
(198.7
|
)
|
|||||||||||||||
Profit attributable to non-controlling interests from continuing operations
|
(10.8
|
)
|
0.0
|
(10.8
|
)
|
(0.7
|
)
|
(11.5
|
)
|
|||||||||||||||||||
(Loss)/ Profit for the Year attributable to the combined group
|
(209.0
|
)
|
(1.9
|
)
|
(1.8
|
)
|
(6.4
|
)
|
(219.2
|
)
|
8.9
|
(210.3
|
)
|
|||||||||||||||
Weighted average number of ordinary shares outstanding (thousands)
|
92,795
|
92,795
|
92,795
|
|||||||||||||||||||||||||
Basic earnings per share (U.S. dollar per share)
|
(2.3
|
)
|
(2.4
|
)
|
(2.3
|
)
|
(a) |
We refer to the report on Form 6-K filed with the SEC on March 15, 2016. The amounts for Solaben 1 and 6 are derived from the financial statements as of and for the nine-month period ended September 30, 2015. They have been translated from Euro to USD by using the exchange rate of 1.11 US$ per Euro.
|
(b) |
Corresponds to the results of the Second and Third Dropdown Assets generated in the year ended December 31, 2015 until the date on which they were acquired and consolidated (results of Skikda and Honaine until February 3, 2015, results of Helioenergy 1 & 2 until May 25, 2015, results of Helios 1&2 until May 13, 2015 and results of Solnova 1, 3 & 4 until May 14, 2015). Pro-forma adjustments are not required since the Second and Third Dropdown assets were acquired with the proceeds of a credit facility fully drawn since December 31, 2014 and with the proceeds of a capital increase also fully considered in the historical consolidated financial expenses.
|